PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 06/17/15 EST. NO. 002 TIME 11:06 AM R.E. NAME: BOAL, BRIAN 04-013544 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 06/17/15 EST. NO. 002 TIME 11:06 AM R.E. NAME: BOAL, BRIAN 04-013544 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013544 TIME 11:06 AM ESTIMATE NO. 002 BID OPENING 04/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 06/17/15 LOCATION PROGRESS ESTIMATE 04-SF-80-8.6/8.6 ----------------- KIEWIT/MANSON AJV IN THE CITY AND COUNTY OF SAN 4650 BUSINESS CENTER DRIVE FRANCISCO NEAR YERBA BUENA ISLAND FAIFIELD, CA 94534 FED. AID NO. N O N E MARINE FOUNDATION REMOVAL ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 INSPECTION ACCESS LS 0.0000 0.00 0.000 0 002 PROGRESS SCHEDULE (CRITICAL PATH METHOD) LS 38,113.2300 38,113.23 0.250 9,528.31 0.250 9,528 003 TIME-RELATED OVERHEAD (WDAY) WDAY 9,382.8200 1,641,993.50 21.000 197,039.22 39.000 365,929 004 JOB SITE MANAGEMENT LS 85,984.3500 85,984.35 0.075 6,448.83 0.575 49,441 005 PREPARE STORM WATER POLLUTION PREVENTION LS 77,032.9200 77,032.92 0.500 38,516.46 0.500 38,516 PLAN 006 DEWATERING AND NON-STORM WATER DISCHARGE LS 725,216.9600 725,216.96 0.170 123,286.88 0.170 123,286 SYSTEM 007 TURBIDITY CONTROL LS 7,664.6100 7,664.61 0.000 0 008 STORM WATER ANNUAL REPORT EA 5,109.7400 10,219.48 0.000 0 009 CONTRACTOR-SUPPLIED BIOLOGIST (LS) LS 333,102.6300 333,102.63 0.150 49,965.39 0.150 49,965 010 BRIDGE REMOVAL (PORTION) LS 2,800,941.2700 2,800,941.27 0.000 0 011 BLASTING LS 1,263,595.9700 1,263,595.97 0.000 0 012 BLAST DEBRIS DISPOSAL LS 277,462.3700 277,462.37 0.000 0 013 REMOVE FENDER LS 660,031.3800 660,031.38 0.900 594,028.24 0.900 594,028 014 ESTABLISH MARINE ACCESS LS 1,392,787.5600 1,392,787.56 0.400 557,115.02 0.400 557,115 015 BLAST ATTENUATION SYSTEM LS 1,897,073.6000 1,897,073.60 0.000 0 016 DRILL CONCRETE LS 1,867,541.1700 1,867,541.17 0.000 0 PROGRAM CAS145 PAGE 2 DATE 06/17/15 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 04-013544 TIME 11:06 AM ESTIMATE NO. 002 BID OPENING 04/17/15 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 06/20/15 R.E. NAME: BOAL, BRIAN DATE OF THIS ESTIMATE 06/17/15 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 1,575,928.35 1,787,811.28 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 1,575,928.35 1,787,811.28 017 MOBILIZATION LS 1,413,258.2500 1,413,258.25 0.750 1,059,943.69 0.750 1,059,943 ORIGINAL CONTRACT AMOUNT 14,492,019.25 TOTAL WORK COMPLETED 2,635,872.04 2,847,754.97 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 2,635,872.04 2,847,754.97 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 04/27/15 175 04/27/15 04/27/15 01/06/16 39 0 0 0 20% 22% PROGRESS IS SATISFACTORY BOAL, BRIAN RESIDENT ENGINEER PROGRAM CAS145 DATE 06/17/15